[TWRREIT] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
14-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -6.13%
YoY- 22.36%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 31,848 28,330 25,471 22,456 21,604 23,228 24,159 20.24%
PBT -6,186 6,370 7,015 7,285 7,759 9,322 11,843 -
Tax 1,239 -30 -30 -30 -30 477 477 89.06%
NP -4,947 6,340 6,985 7,255 7,729 9,799 12,320 -
-
NP to SH -4,947 6,340 6,985 7,255 7,729 9,799 12,320 -
-
Tax Rate - 0.47% 0.43% 0.41% 0.39% -5.12% -4.03% -
Total Cost 36,795 21,990 18,486 15,201 13,875 13,429 11,839 113.11%
-
Net Worth 522,094 531,856 533,006 531,575 533,314 531,771 532,837 -1.34%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 6,199 2,945 6,451 3,506 3,506 3,506 - -
Div Payout % 0.00% 46.46% 92.36% 48.33% 45.36% 35.78% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 522,094 531,856 533,006 531,575 533,314 531,771 532,837 -1.34%
NOSH 280,500 280,500 280,500 280,500 280,500 280,500 280,500 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -15.53% 22.38% 27.42% 32.31% 35.78% 42.19% 51.00% -
ROE -0.95% 1.19% 1.31% 1.36% 1.45% 1.84% 2.31% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 11.35 10.10 9.08 8.01 7.70 8.28 8.61 20.24%
EPS -1.76 2.26 2.49 2.59 2.76 3.49 4.39 -
DPS 2.21 1.05 2.30 1.25 1.25 1.25 0.00 -
NAPS 1.8613 1.8961 1.9002 1.8951 1.9013 1.8958 1.8996 -1.34%
Adjusted Per Share Value based on latest NOSH - 280,500
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.49 5.77 5.19 4.57 4.40 4.73 4.92 20.29%
EPS -1.01 1.29 1.42 1.48 1.57 2.00 2.51 -
DPS 1.26 0.60 1.31 0.71 0.71 0.71 0.00 -
NAPS 1.0636 1.0835 1.0858 1.0829 1.0865 1.0833 1.0855 -1.35%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.585 0.59 0.58 0.615 0.745 0.58 0.82 -
P/RPS 5.15 5.84 6.39 7.68 9.67 7.00 9.52 -33.63%
P/EPS -33.17 26.10 23.29 23.78 27.04 16.60 18.67 -
EY -3.01 3.83 4.29 4.21 3.70 6.02 5.36 -
DY 3.78 1.78 3.97 2.03 1.68 2.16 0.00 -
P/NAPS 0.31 0.31 0.31 0.32 0.39 0.31 0.43 -19.61%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 06/08/21 22/04/21 21/01/21 14/10/20 23/07/20 13/05/20 22/01/20 -
Price 0.585 0.605 0.57 0.595 0.755 0.75 0.81 -
P/RPS 5.15 5.99 6.28 7.43 9.80 9.06 9.40 -33.06%
P/EPS -33.17 26.77 22.89 23.00 27.40 21.47 18.44 -
EY -3.01 3.74 4.37 4.35 3.65 4.66 5.42 -
DY 3.78 1.74 4.04 2.10 1.66 1.67 0.00 -
P/NAPS 0.31 0.32 0.30 0.31 0.40 0.40 0.43 -19.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment